Average Number of Employees
72023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Turnover/Revenue
2,365,000 GBP2023-01-01 ~ 2023-12-31
5,398,838 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-978,393 GBP2023-01-01 ~ 2023-12-31
-646,037 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,386,607 GBP2023-01-01 ~ 2023-12-31
4,752,801 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,508,154 GBP2023-01-01 ~ 2023-12-31
-3,132,039 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,121,547 GBP2023-01-01 ~ 2023-12-31
1,898,131 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,126,600 GBP2023-01-01 ~ 2023-12-31
1,885,879 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,445,908 GBP2023-12-31
2,402,195 GBP2022-12-31
940,386 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-956,287 GBP2023-01-01 ~ 2023-12-31
1,461,809 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
5,531,734 GBP2023-12-31
6,869,253 GBP2022-12-31
Property, Plant & Equipment
106,211 GBP2023-12-31
168,401 GBP2022-12-31
Fixed Assets
5,637,945 GBP2023-12-31
7,037,654 GBP2022-12-31
Debtors
Current
705,716 GBP2023-12-31
1,435,016 GBP2022-12-31
Cash at bank and in hand
148,860 GBP2023-12-31
140,639 GBP2022-12-31
Current Assets
854,576 GBP2023-12-31
1,575,655 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,482,502 GBP2023-12-31
-5,390,656 GBP2022-12-31
Net Current Assets/Liabilities
-3,627,926 GBP2023-12-31
-3,815,001 GBP2022-12-31
Total Assets Less Current Liabilities
2,010,019 GBP2023-12-31
3,222,653 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-45,293 GBP2022-12-31
Net Assets/Liabilities
1,446,008 GBP2023-12-31
2,402,295 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
1,446,008 GBP2023-12-31
2,402,295 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202023-01-01 ~ 2023-12-31
Office equipment
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,670 GBP2023-01-01 ~ 2023-12-31
7,333 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
263,082 GBP2023-01-01 ~ 2023-12-31
679,814 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
107,933 GBP2023-01-01 ~ 2023-12-31
81,161 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
400,218 GBP2023-01-01 ~ 2023-12-31
801,882 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-264,539 GBP2023-01-01 ~ 2023-12-31
275,797 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-264,751 GBP2023-01-01 ~ 2023-12-31
358,317 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
9,216,814 GBP2023-12-31
8,888,524 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,685,080 GBP2023-12-31
2,019,271 GBP2022-12-31
Intangible Assets
Development expenditure
5,531,734 GBP2023-12-31
6,869,253 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
29,863 GBP2023-12-31
29,863 GBP2022-12-31
Office equipment
372,557 GBP2023-12-31
353,527 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
432,210 GBP2023-12-31
413,180 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
19,313 GBP2022-12-31
Office equipment
195,676 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
244,779 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,110 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
79,110 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
81,220 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
21,423 GBP2023-12-31
Office equipment
274,786 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
325,999 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
8,440 GBP2023-12-31
10,550 GBP2022-12-31
Office equipment
97,771 GBP2023-12-31
157,851 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
129,670 GBP2023-12-31
305,553 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
398,492 GBP2022-12-31
Other Debtors
Current
422 GBP2023-12-31
824 GBP2022-12-31
Prepayments/Accrued Income
Current
125,607 GBP2023-12-31
67,464 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
450,017 GBP2023-12-31
662,683 GBP2022-12-31
Bank Overdrafts
Current
14,727 GBP2022-12-31
Trade Creditors/Trade Payables
Current
35,125 GBP2023-12-31
136,059 GBP2022-12-31
Amounts owed to group undertakings
Current
3,964,750 GBP2023-12-31
3,775,741 GBP2022-12-31
Taxation/Social Security Payable
Current
52,753 GBP2023-12-31
152,924 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
45,293 GBP2023-12-31
88,004 GBP2022-12-31
Other Creditors
Current
30,868 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
384,581 GBP2023-12-31
1,192,333 GBP2022-12-31
Creditors
Current
4,482,502 GBP2023-12-31
5,390,656 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
45,293 GBP2022-12-31
Creditors
Non-current
45,293 GBP2022-12-31
Minimum gross finance lease payments owing
45,293 GBP2023-12-31
133,297 GBP2022-12-31
Net Deferred Tax Liability/Asset
-459,424 GBP2023-12-31
-689,065 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
229,641 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-459,424 GBP2023-12-31
-689,065 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
98 shares2023-12-31
98 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31